Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2019 2020 2021 2022 2023
I. Cashflow from operating activities
1. Net profit before tax 11,296 494 2,698 1,857 4,301
2. Adjustments 9,504 10,483 11,514 11,697 14,668
- Depreciation and amortisation 5,229 5,462 6,614 6,894 7,068
- Provisions 0 0 -282 560 -560
- Net profit from investment in joint venture 0 0 0 0 0
- Write off fixed assets 0 0 0 0 0
- Unrealised foreign exchange profit(loss) -65 -5 3 -16 -41
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -1 -1 -109 -44 -61
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 4,341 5,027 5,289 4,303 8,261
- Payments direct from profit 0 0 0 0 0
3. Operating profit before working capital changes 20,800 10,977 14,212 13,554 18,969
- Increase/decrease in receivables 13,733 -5,591 5,166 -6,702 -3,832
- Increase/decrease in inventories -35,241 -38,579 -170,886 2,673 89,584
- Increase/decrease in payables -1,695 -2,631 -3,400 2,562 10,140
- Increase/decrease in pre-paid expense 633 895 133 64 26
- Increase/decrease in current assets 0 0 0 0 0
- Interest paid -4,329 -5,009 -5,311 -4,302 -8,271
- Business income tax paid -1,377 -2,129 -217 -530 -1,942
- Other receipts from operating activities 0 0 0 0 0
- Other payments from oprerating activities 0 0 0 0 0
Net cashflow from operating activities -7,476 -42,067 -160,301 7,318 104,675
II. Cashflow from investing activities
1. Purchases of fixed assets -306 -10,645 -2,141 -65 -465
2. Proceeds from disposals of fixed assets 0 0 0 0 0
3. Purchases of debt instruments of other entities 0 0 -3,000 3,000 0
4. Proceeds from sales of debt instruments of other entities 0 0 0 0 0
5. Payment for investment in joint venture 0 0 0 0 0
6. Purchases of short-term investment 0 0 0 0 0
7. Investment in other entities 0 0 0 0 -127,500
8. Proceeds from disinvestment in other entities 0 0 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 1 1 109 191 3
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -305 -10,644 -5,032 3,126 -127,962
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 52,800 157,857 15,457 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 117,901 97,374 145,928 67,464 189,601
4. Repayments of borrowing -109,990 -88,895 -138,681 -95,932 -166,261
5. Repayments of financial leases 0 0 0 0 0
6. Other purchase from financing activities 0 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0 0
8. Dividends paid 0 0 0 -7,500 0
9. Minority equity in joint venture 0 0 0 0 0
10. Social welfare expenses 0 0 0 0 0
Net cashflow from financing activities 7,911 61,279 165,104 -20,511 23,339
Net cashflow of the year 130 8,568 -230 -10,067 52
Cash and cash equivalents at the beginning of year 1,740 1,871 10,444 10,212 145
Effect of foreign exchange differences 1 5 -3 0 39
Cash and cash equivalents at the end of year 1,871 10,444 10,212 145 236